Artivion Reports Fourth Quarter and Full Year 2025 Financial Results

PR Newswire
Today at 9:05pm UTC

Artivion Reports Fourth Quarter and Full Year 2025 Financial Results

PR Newswire

Fourth Quarter Highlights:

  • GAAP revenue was $116.0 million in the fourth quarter of 2025 versus $97.3 million in the fourth quarter of 2024. For the full year, GAAP revenue was $441.3 million versus $388.5 million for the full year of 2024. GAAP net income was $2.4 million, or $0.05 per fully diluted share, in the fourth quarter of 2025, versus a net loss of $(16.5) million, or $(0.39) per fully diluted share in the fourth quarter of 2024. For the full year 2025, GAAP net income was $9.8 million, versus a net loss of $(13.4) million for the full year 2024.
  • Adjusted revenue1 was $118.3 million in the fourth quarter of 2025, an increase of 18% on an adjusted constant currency basis compared to the fourth quarter of 2024.
  • Adjusted revenue1 was $443.6 million for the full year 2025, an increase of 13% on an adjusted constant currency basis compared to the full year of 2024.
  • Non-GAAP net income was $8.6 million, or $0.17 per fully diluted share in the fourth quarter of 2025. For the full year, non-GAAP net income was $29.7 million.
  • Adjusted EBITDA increased 29% to $22.7 million in the fourth quarter of 2025 compared to $17.6 million in the fourth quarter of 2024. For the full year adjusted EBITDA increased 26% to $89.6 million.
  • Positive new clinical data from Endospan's NEXUS TRIOMPHE IDE trial presented at the STS Annual Meeting demonstrate high patient survival with low morbidity.
  • Filed the fourth and final module of the pre-market approval application (PMA) to the FDA for the AMDS Hybrid Prothesis.




1 Adjusted revenue excludes a $2.3 million reserve for estimated payback to the Italian government for fiscal years 2019 through 2025 as a result of legislation adopted in Italy that would require medical device manufacturers to repay previously paid amounts to the extent that such expenditures ostensibly exceed annual regional maximum ceilings. In fiscal 2025, the Company recorded a liability of $2.3 million as a reduction to revenue as an estimate of the amount that the Company may be required to repay for certain years after 2018. See "Non-GAAP Financial Measures" for important information about our use of non-GAAP measures.

ATLANTA, Feb. 12, 2026 /PRNewswire/ -- Artivion, Inc. (NYSE: AORT), a leading cardiac and vascular surgery company focused on aortic disease, today announced financial results for the fourth quarter and year ended December 31, 2025.

"We are very pleased with our strong performance for the full year 2025 as we drove 13% adjusted constant currency revenue growth and 26% adjusted EBITDA growth, while making substantial progress in advancing our Aortic focused product development pipeline. Our success continued through the fourth quarter, during which revenue growth was driven by year-over-year growth in stent grafts of 44%, On-X of 25%, and preservation services of 6%, all compared to the fourth quarter of 2024. On an adjusted constant currency basis, fourth quarter year-over-year stent grafts, On-X, and preservation services, grew 36%, 24%, and 6% respectively," said Pat Mackin, Chairman, President, and Chief Executive Officer.

Mr. Mackin continued, "We were also pleased to see Endospan present positive new clinical data for its NEXUS TRIOMPHE IDE trial at the Society of Thoracic Surgery Annual Meeting. These results highlighted 94% patient survival from lesion-related death with 91% of patients remaining free from disabling stroke at 1-year post treatment in this high-risk patient group. Also at STS, we saw positive new 2-year data from the AMDS PERSEVERE IDE trial, which further demonstrate persistent clinical benefits of our novel AMDS technology."

Mr. Mackin concluded, "Entering 2026, we expect to build on our strong financial performance and continued clinical and operational achievements, reinforcing our confidence in our ability to deliver sustained double-digit constant currency revenue growth and adjusted EBITDA growth at twice the pace of constant currency revenue growth over the long-term."

Fourth Quarter 2025 Financial Results
Total revenues for the fourth quarter of 2025 were $116.0 million compared to $97.3 million in the fourth quarter of 2024. Adjusted revenues1 for the fourth quarter of 2025 were $118.3 million, an increase of 18% on an adjusted constant currency basis.

Net income for the fourth quarter of 2025 was $2.4 million, or $0.05 per fully diluted common share, compared to net loss of $(16.5) million, or $(0.39) per fully diluted common share for the fourth quarter of 2024. Non-GAAP net income for the fourth quarter of 2025 was $8.6 million, or $0.17 per fully diluted common share, compared to non-GAAP net income of $0.2 million, or $0.00 per fully diluted common share for the fourth quarter of 2024. Non-GAAP net income for the fourth quarter of 2025 includes pretax losses related to foreign currency revaluation of less than $0.1 million.

Full Year 2025 Financial Results
Total revenues for 2025 were $441.3 million compared to $388.5 million for the full year of 2024. Adjusted revenues1 for the full year of 2025 were $443.6 million, an increase of 13% on an adjusted constant currency basis.

Net income for 2025 was $9.8 million, or $0.21 per fully diluted common share, compared to net loss of $(13.4) million, or $(0.32) per fully diluted common share for the full year of 2024. Non-GAAP net income for the full year of 2025 was $29.7 million, or $0.63 per fully diluted common share, compared to non-GAAP net income of $10.8 million, or $0.25 per fully diluted common share for the full year of 2024. Non-GAAP net income for the full year of 2025 includes pretax gains related to foreign currency revaluation of $7.2 million.

2026 Financial Outlooks
Artivion expects revenues for the full year 2026 to be in the range of $486 to $504 million, representing growth of 10% to 14% on an adjusted constant currency basis compared to 2025 adjusted revenues1. This guidance contemplates currency to be approximately neutral for the full year.

Additionally, Artivion expects adjusted EBITDA growth of between 18% and 22% for the full year 2026 compared to 2025, resulting in an expected range of $105 to $110 million for 2026.

The Company's financial performance for 2026 and future periods is subject to the risks identified below.

Non-GAAP Financial Measures
This press release contains non-GAAP financial measures, including non-GAAP adjusted revenue, non-GAAP net income, EBITDA, adjusted EBITDA, non-GAAP general, administrative, and marketing expenses, and free cash flows. Investors should consider this non-GAAP information in addition to, and not as a substitute for, financial measures prepared in accordance with US GAAP. In addition, this non-GAAP financial information may not be the same as similar measures presented by other companies. The Company's non-GAAP adjusted revenues reflect an adjustment to GAAP revenue for the impact of certain estimated Italian payback obligations recorded in the fourth quarter of 2025 for fiscal years 2019 through 2025. The Company's non-GAAP adjusted constant currency growth rates compare current year revenues to prior period revenues adjusted for the impact of changes in currency exchange. The Company's non-GAAP net income, EBITDA, adjusted EBITDA, general, administrative, and marketing, and free cash flows results primarily exclude (as applicable) the impact of certain estimated Italian payback reserves recorded in the fourth quarter of 2025 for fiscal years 2019 through 2025, depreciation and amortization expense, interest income and expense, non-cash compensation expense, loss or gain on foreign currency revaluation, income tax expense or benefit, expense/(income) for business development, integration, and severance, losses on inducement/extinguishment of debt, non-cash interest expense, capital expenditures, and other non-recurring items.

The Company generally uses non-GAAP financial measures to facilitate management's review of the operational performance of the Company and as a basis for strategic planning. Company management believes that these non-GAAP presentations provide useful information to investors regarding unusual non-operating transactions, the operating expense structure of the Company's existing and acquired operations, without regard to its on-going efforts to acquire additional complementary products and businesses, and the transaction and integration expenses incurred in connection with recently acquired and divested product lines, and the operating expense structure excluding fluctuations resulting from foreign currency revaluation and non-cash compensation expense. Company management believes adjusted revenue is a useful metric as it eliminates the impact of the estimated Italian payback obligations recorded in the fourth quarter of 2025 for fiscal years 2019 through 2025 and allows a more direct comparison of our business performance between periods. The Company believes it is useful to exclude this revenue impact and certain expenses from non-GAAP financial measures because such amounts in any specific period may not directly correlate to the underlying performance of its business operations or can vary significantly between periods as a result of factors such as impact of recent acquisitions, non-cash expense related to amortization of previously acquired tangible and intangible assets, and any related adjustments to their carrying values. The Company has adjusted for the impact of changes in currency exchange from certain revenues to evaluate comparable product growth rates on a constant currency basis. The Company does, however, expect to incur similar types of expenses and currency exchange impacts in the future, and this non-GAAP financial information should not be viewed as a statement or indication that these types of expenses will not recur. Company management encourages investors to review the Company's consolidated financial statements and publicly filed reports in their entirety, including the reconciliation of GAAP to non-GAAP financial measures.

The Company's adjusted EBITDA expectations for fiscal 2026 exclude potential charges or gains that may be recorded during the fiscal year, relating to, among other things, non-cash compensation; expense/(income) for business development, integration, and severance; losses on inducement/extinguishment of debt; and foreign currency revaluations. The Company does not attempt to provide reconciliations of forward-looking adjusted EBITDA to the comparable GAAP measure because the impact and timing of these potential charges or gains are inherently uncertain and difficult to predict and are unavailable without unreasonable efforts. In addition, the Company believes such reconciliations would imply a degree of precision and certainty that could be confusing to investors. Such items could have a material impact on GAAP measures of the Company's financial performance.

Webcast and Conference Call Information
The Company will hold a teleconference call and live webcast on February 12, 2026, at 4:30 p.m. ET to discuss the results, followed by a question-and-answer session. To participate in the conference call dial 201-689-8261 a few minutes prior to 4:30 p.m. ET. The teleconference replay will be available approximately one hour following the completion of the event and can be accessed by calling (toll free) 877-660-6853 or 201-612-7415. The conference number for the replay is 13758212.

The live webcast and replay can be accessed by going to the Investors section of the Artivion website at www.Artivion.com and selecting the heading Webcasts & Presentations.

About Artivion, Inc.
Headquartered in suburban Atlanta, Georgia, Artivion, Inc., is a medical device company focused on developing simple, elegant solutions that address cardiac and vascular surgeons' most difficult challenges in treating patients with aortic diseases. Artivion's four major groups of products include: aortic stent grafts, surgical sealants, On-X mechanical heart valves, and implantable cardiac and vascular human tissues. Artivion markets and sells products in more than 100 countries worldwide. For additional information about Artivion, visit our website, www.Artivion.com.

Forward-Looking Statements
Statements made in this press release that look forward in time or that express management's beliefs, expectations, or hopes are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Such forward-looking statements reflect the views of management at the time such statements are made. These statements include, but are not limited to, our beliefs and expectations about our revenue, year-over-year growth and growth drivers, earnings, currency impacts, and other financial measures and related information; our anticipated capital needs and capital structure; our beliefs about our competitive advantages and market opportunities; the expected impact on our business of the dynamic trade policy and tariff environment; our expected product mix and business strategy; anticipated quarterly fluctuations in our business; the benefits of receiving IDE approval to initiate our Arcevo LSA pivotal trial; the expected clinical benefits of our AMDS technology as a result of data from our AMDS PERSEVERE and PROTECT trials; our ability to scale our business and expand adjusted EBITDA margins; that our revenues for the full year 2026 will be in the range of $486 to $504 million, representing revenue growth of between 10% to 14% compared to 2025 on an adjusted constant currency basis; that we expect non-GAAP adjusted EBITDA to increase between 18% and 22% for the full year 2026 compared to 2025, resulting in non-GAAP adjusted EBITDA in the range of $105 to $110 million in 2025; and our belief that we will be able to grow adjusted EBITDA at twice the rate of constant currency revenue growth.   These forward-looking statements are subject to a number of risks, uncertainties, estimates and assumptions that may cause actual results to differ materially from current expectations, including, but not limited to, the unpredictability of the timing and outcome of regulatory decisions and other regulatory developments; risks relating to our international operations; the benefits anticipated from our 2024 credit facility and the 2025 amendments thereto, the Ascyrus Medical LLC transaction and Endospan agreements, and our operational improvements in our tissue and stent graft business may not be achieved at all or at the levels we anticipate or had originally anticipated; the benefits anticipated from our clinical trials and regulatory approvals may not be achieved or achieved on our anticipated timelines; and the benefits anticipated from our expansion into APAC and LATAM may not be achieved or achieved on our anticipated timelines. These risks and uncertainties include the risk factors detailed in our Securities and Exchange Commission filings, including our Form 10-K for the year ended December 31, 2025. Artivion does not undertake to update its forward-looking statements, whether as a result of new information, future events, or otherwise.

Artivion, Inc. and Subsidiaries

Consolidated Statements of Operations and Comprehensive Income (Loss)

In Thousands, Except Per Share Data



Three Months Ended
December 31,


Year Ended
December 31,


2025


2024


2025


2024


(Unaudited)


(Unaudited)



Revenues:








Products

$          91,918


$          74,662


$        345,825


$        290,230

Preservation services

24,074


22,646


95,505


98,307

Total revenues

115,992


97,308


441,330


388,537









Cost of products and preservation services:








Products

31,392


26,678


112,781


99,385

Preservation services

11,457


9,128


44,322


40,371

Total cost of products and preservation services

42,849


35,806


157,103


139,756









Gross margin

73,143


61,502


284,227


248,781









Operating expenses:








General, administrative, and marketing

56,841


51,429


226,491


181,455

Research and development

9,122


7,404


30,991


28,452

Total operating expenses

65,963


58,833


257,482


209,907

Gain from sale of non-financial assets

(3,500)



(7,000)


Operating income

10,680


2,669


33,745


38,874









Interest expense

5,530


9,742


26,582


34,277

Interest income

(311)


(374)


(763)


(1,467)

Losses on inducement/extinguishment of debt



2,664


3,669

Other (income) expense, net

(1,076)


9,903


(9,518)


9,909









Income (loss) before income taxes

6,537


(16,602)


14,780


(7,514)

Income tax expense (benefit)

4,111


(119)


5,012


5,845









Net income (loss)

$             2,426


$         (16,483)


$             9,768


$         (13,359)









Income (loss) per share:








Basic

$               0.05


(0.39)


$               0.22


$             (0.32)

Diluted

$               0.05


$             (0.39)


$               0.21


$             (0.32)









Weighted-average common shares outstanding:








Basic

47,560


41,882


45,335


41,676

Diluted

49,601


41,882


47,162


41,676









Net income (loss)

$             2,426


$         (16,483)


$             9,768


$         (13,359)

Other comprehensive income (loss):








Foreign currency translation adjustments, net of tax

(432)


(15,399)


22,208


(12,917)

Comprehensive income (loss)

$             1,994


$         (31,882)


$          31,976


$         (26,276)

 

Artivion, Inc. and Subsidiaries

Consolidated Balance Sheets

In Thousands



December 31,


2025


2024


(Unaudited)



ASSETS








Current assets:




Cash and cash equivalents

$           64,908


$           53,463

Trade receivables, net

89,758


79,462

Other receivables

13,921


6,431

Inventories

92,427


79,766

Deferred preservation costs

54,531


51,701

Prepaid expenses and other

42,537


19,257





Total current assets

358,082


290,080





Goodwill

254,091


240,958

Acquired technology, net

123,664


128,051

Operating lease right-of-use assets, net

34,701


39,726

Property and equipment, net

64,988


36,403

Other intangibles, net

32,831


28,332

Deferred tax assets, net

1,201


1,068

Other long-term assets

15,238


24,483





Total assets

$         884,796


$         789,101

 

Artivion, Inc. and Subsidiaries

Consolidated Balance Sheets

In Thousands, Except Par Value



December 31,


2025


2024


(Unaudited)



LIABILITIES AND STOCKHOLDERS' EQUITY








Current liabilities:




Accounts payable

$            16,042


$            17,971

Accrued compensation

22,484


18,342

Accrued expenses

16,447


11,834

Accrued interest

4,815


8,170

Taxes payable

7,489


2,934

Accrued procurement fees

3,436


1,704

Current portion of contingent consideration

20,690


Current maturities of operating leases

4,649


4,489

Current portion of finance lease obligations

726


601

Current portion of long-term debt, net


195

Other current liabilities

4,778


583





Total current liabilities

101,556


66,823





Long-term debt, net

215,114


314,152

Non-current contingent consideration

39,890


52,880

Non-current maturities of operating leases

34,427


39,988

Deferred tax liabilities, net

24,308


20,183

Deferred compensation liability

9,464


7,977

Non-current finance lease obligations

2,698


2,833

Other long-term liabilities

9,107


8,065





Total liabilities

436,564


512,901





Commitments and contingencies








Stockholders' equity:








Preferred stock $0.01 par value per share, 5,000 shares authorized, no shares issued


Common stock $0.01 par value per share, 75,000 shares authorized, 49,330 and 43,432 shares
issued as of December 31, 2025 and 2024, respectively

493


434

Additional paid-in capital

516,604


376,607

Retained deficit

(51,498)


(61,266)

Accumulated other comprehensive loss

(2,719)


(24,927)

Treasury stock at cost, 1,487 shares as of December 31, 2025 and 2024

(14,648)


(14,648)





Total stockholders' equity

448,232


276,200





Total liabilities and stockholders' equity

$          884,796


$          789,101

 

Artivion, Inc. and Subsidiaries

Consolidated Statement of Cash Flows

In Thousands



Year Ended December 31,


2025


2024


(Unaudited)



Net cash flows from operating activities:




Net income (loss)

$              9,768


$           (13,359)





Adjustments to reconcile net income (loss) to net cash from operating activities:




Depreciation and amortization

22,458


24,205

Non-cash compensation

24,385


14,242

Non-cash lease expense

5,170


4,915

Write-down of inventories and deferred preservation costs

4,900


4,434

Non-cash interest expense

1,705


3,866

Deferred income taxes

37


(1,511)

Change in fair value of contingent consideration

7,700


(11,010)

Endospan fair value adjustments

(2,337)


4,329

Losses on inducement/extinguishment of debt

2,664


3,669

Gain on sale of non-financial assets

(7,000)


Other

(7,409)


5,699





Changes in operating assets and liabilities:




Receivables

(7,269)


(15,395)

Inventories and deferred preservation costs

(15,277)


(6,137)

Prepaid expenses and other assets

(1,798)


(5,209)

Accounts payable, accrued expenses, and other liabilities

2,183


9,498

  Net cash flows provided by operating activities

39,880


22,236





Net cash flows from investing activities:




Capital expenditures

(39,041)


(11,188)

Payments under Endospan agreements

(8,000)


(17,000)

Proceeds from sale of non-financial assets, net

5,000


  Net cash flows used in investing activities

(42,041)


(28,188)





Net cash flows from financing activities:




Proceeds from issuance of long-term debt


184,000

Proceeds from revolving credit facility


28,500

Repayment of debt

(210)


(211,831)

Proceeds from exercise of stock options and issuance of common stock

13,074


5,728

Payment of debt issuance costs

(1,750)


(2,544)

Proceeds from financing insurance premiums

3,117


Principal payments on short-term notes payable

(2,250)


(1,027)

Other

(699)


(623)

  Net cash flows provided by financing activities

11,282


2,203





Effect of exchange rate changes on cash and cash equivalents

2,324


(1,728)

  Increase (decrease) in cash and cash equivalents

11,445


(5,477)





Cash and cash equivalents, beginning of year

53,463


58,940

Cash and cash equivalents, end of year

$            64,908


$            53,463

 

Artivion, Inc. and Subsidiaries

Financial Highlights

In Thousands

(Unaudited)



Three Months Ended
December 31,


Year Ended
December 31,


2025


2024


2025


2024

Products:








Aortic stent grafts

$           43,343


$           30,145


$         159,371


$         123,081

On-X

27,797


22,178


101,740


83,982

Surgical sealants

20,315


19,935


76,602


73,898

Other (1)

463


2,404


8,112


9,269

Total products

91,918


74,662


345,825


290,230









Preservation services

24,074


22,646


95,505


98,307

Total revenues

$         115,992


$           97,308


$         441,330


$         388,537









North America

58,065


49,261


221,742


197,940

Europe, the Middle East, and Africa

39,386


33,362


151,368


131,518

Asia Pacific

12,668


9,574


44,250


37,202

Latin America

5,873


5,111


23,970


21,877

Total revenues

$         115,992


$           97,308


$         441,330


$         388,537


(1) 2025 Other revenue includes reduction in revenue from Italian government payback reserves of $2.3 million.

 

Artivion, Inc. and Subsidiaries

Reconciliation of GAAP to Non-GAAP

Revenues

$ In Thousands

(Unaudited)



Revenues for the
Three Months Ended
December 31,


Percent

Change

From Prior

Year


2025


2024



US GAAP


Italian
Payback
Measure
(2)


Adjusted
Revenue


US GAAP


Exchange
Rate Effect


Constant
Currency


Adjusted
Constant
Currency

Products:














Aortic stent grafts

$      43,343


$             —


$       43,343


$      30,145


$        1,842


$       31,987


36 %

On-X

27,797



27,797


22,178


296


22,474


24 %

Surgical sealants

20,315



20,315


19,935


399


20,334


— %

Other

463


2,313


2,776


2,404


5


2,409


15 %

Total products

91,918


2,313


94,231


74,662


2,542


77,204


22 %















Preservation services

24,074



24,074


22,646


(10)


22,636


6 %

Total

$    115,992


$        2,313


$     118,305


$      97,308


$        2,532


$       99,840


18 %















North America

58,065



58,065


49,261


(19)


49,242


18 %

Europe, the Middle
East, and Africa

39,386


2,313


41,699


33,362


2,291


35,653


17 %

Asia Pacific

12,668



12,668


9,574



9,574


32 %

Latin America

5,873



5,873


5,111


260


5,371


9 %

Total

$    115,992


$        2,313


$     118,305


$      97,308


$        2,532


$       99,840


18 %


(2) Reduction in revenue from Italian government payback reserves.

 


Revenues for the
Year Ended
December 31,


Percent

Change

From Prior

Year


2025


2024



US GAAP


Italian
Payback
Measure
(2)


Adjusted
Revenue


US GAAP


Exchange
Rate Effect


Constant
Currency


Adjusted
Constant
Currency

Products:














Aortic stent grafts

$    159,371


$             —


$     159,371


$    123,081


$        2,701


$     125,782


27 %

On-X

101,740



101,740


83,982


328


84,310


21 %

Surgical sealants

76,602



76,602


73,898


462


74,360


3 %

Other

8,112


2,313


10,425


9,269


12


9,281


12 %

Total products

345,825


2,313


348,138


290,230


3,503


293,733


19 %















Preservation services

95,505



95,505


98,307


(96)


98,211


(3) %

Total

$    441,330


$        2,313


$     443,643


$    388,537


$        3,407


$     391,944


13 %















North America

221,742



221,742


197,940


(216)


197,724


12 %

Europe, the Middle
East, and Africa

151,368


2,313


153,681


131,518


4,221


135,739


13 %

Asia Pacific

44,250



44,250


37,202



37,202


19 %

Latin America

23,970



23,970


21,877


(598)


21,279


13 %

Total

$    441,330


$        2,313


$     443,643


$    388,537


$        3,407


$     391,944


13 %


(2) Reduction in revenue from Italian government payback reserves.

 

Artivion, Inc. and Subsidiaries

Reconciliation of GAAP to Non-GAAP

General, Administrative, and Marketing Expense, EBITDA, Adjusted EBITDA, and Free Cash Flows

In Thousands

(Unaudited)



Three Months Ended
December 31,


Year Ended
December 31,


2025


2024


2025


2024

Reconciliation of G&A expenses, GAAP to adjusted G&A, non-
     GAAP:








General, administrative, and marketing expense, GAAP

$     56,841


$     51,429


$   226,491


$   181,455

Business development, integration, and severance

6,260


1,297


9,478


(10,626)

Cybersecurity incident, net of recoveries

(2,880)


2,602


3,541


2,602

Adjusted G&A, non-GAAP

$     53,461


$     47,530


$   213,472


$   189,479



Three Months Ended
December 31,


Year Ended
December 31,


2025


2024


2025


2024

Reconciliation of net income (loss), GAAP and EBITDA, non-GAAP
     to adjusted EBITDA, non-GAAP:








Net income (loss), GAAP

$       2,426


$   (16,483)


$       9,768


$   (13,359)

Adjustments:








Interest expense

5,530


9,742


26,582


34,277

Interest income

(311)


(374)


(763)


(1,467)

Income tax expense (benefit)

4,111


(119)


5,012


5,845

Depreciation and amortization

5,757


6,295


22,458


24,205

EBITDA, non-GAAP

17,513


(939)


63,057


49,501









Non-cash compensation

4,083


2,743


24,385


14,242

Business development, integration, and severance

5,151


5,821


7,141


(6,102)

Cybersecurity incident, net of recoveries

(2,880)


4,583


4,277


4,583

Losses on inducement/extinguishment of debt



2,664


3,669

Loss (gain) on foreign currency revaluation

42


5,398


(7,236)


5,369

Gain from sale of non-financial assets

(3,500)



(7,000)


Italian payback measure

2,313



2,313










Adjusted EBITDA, non-GAAP

$     22,722


$     17,606


$     89,601


$     71,262



Three Months Ended
December 31,


Year Ended
December 31,


2025


2024


2025


2024

Reconciliation of cash flows from operating activities, GAAP to free
     cash flows, non-GAAP:








Net cash flows provided by operating activities

$     19,560


$     10,139


$     39,880


$     22,236

Capital expenditures

(27,507)


(1,425)


(39,041)


(11,188)

Free cash flows, non-GAAP

$     (7,947)


$       8,714


$           839


$     11,048

 

Artivion Inc. and Subsidiaries

Reconciliation of GAAP to Non-GAAP

Net Income and Diluted Income Per Common Share

In Thousands, Except Per Share Data

(Unaudited)



Three Months Ended
December 31,


Year Ended
December 31,


2025


2024


2025


2024

GAAP:








Income (loss) before income taxes

$       6,537


$   (16,602)


$     14,780


$     (7,514)

Income tax expense (benefit)

4,111


(119)


5,012


5,845

Net income (loss)

$       2,426


$   (16,483)


$       9,768


$   (13,359)









Diluted income (loss) per common share

$         0.05


$       (0.39)


$         0.21


$       (0.32)









Diluted weighted-average common shares outstanding

49,601


41,882


47,162


41,676









Reconciliation of income (loss) before income taxes, GAAP to adjusted
     income, non-GAAP








Income (loss) before income taxes, GAAP:

$       6,537


$   (16,602)


$     14,780


$     (7,514)

Adjustments:








Amortization expense

3,484


4,205


13,775


15,855

Business development, integration, and severance

5,151


5,821


7,141


(6,102)

Non-cash interest expense

326


2,256


1,705


3,866

Cybersecurity incident, net of recoveries

(2,880)


4,583


4,277


4,583

Losses on inducement/extinguishment of debt



2,664


3,669

Gain from sale of non-financial assets

(3,500)



(7,000)


Italian payback measure

2,313



2,313


Adjusted income before income taxes, non-GAAP

11,431


263


39,655


14,357









Income tax expense calculated at a tax rate of 25%

2,858


66


9,914


3,589

Adjusted net income, non-GAAP

$       8,573


$          197


$     29,741


$     10,768









Reconciliation of diluted income (loss) per common share, GAAP to adjusted
     diluted income per common share, non-GAAP:








Diluted income (loss) per common share, GAAP:

$         0.05


$       (0.39)


$         0.21


$       (0.32)

Adjustments:








Amortization expense

0.07


0.10


0.29


0.37

Business development, integration, and severance

0.11


0.14


0.15


(0.14)

Non-cash interest expense

0.01


0.05


0.04


0.09

Cybersecurity incident, net of recoveries

(0.06)


0.11


0.09


0.11

Losses on inducement/extinguishment of debt



0.06


0.09

Gain from sale of non-financial assets

(0.08)



(0.15)


Italian payback measure

0.05



0.05


Tax effect of non-GAAP adjustments

(0.02)


(0.10)


(0.13)


(0.13)

Effect of 25% tax rate

0.04


0.09


0.02


0.18

Adjusted diluted income per common share, non-GAAP

$         0.17


$           —


$         0.63


$         0.25









Reconciliation of diluted weighted-average common shares outstanding
     GAAP to diluted weighted-average common shares outstanding, non-
     GAAP:








Diluted weighted-average common shares outstanding, GAAP:

49,601


41,882


47,162


41,676

Adjustments:








Effect of dilutive stock options and awards


1,319



1,077

Diluted weighted-average common shares outstanding, non-GAAP

49,601


43,201


47,162


42,753

 

Contacts:





Artivion

Gilmartin Group LLC



Lance A. Berry

Brian Johnston / Laine Morgan



Executive Vice President,

Phone: 332-895-3222



Chief Operating Officer &

investors@artivion.com



Chief Financial Officer




Phone: 770-419-3355



 

Cision View original content to download multimedia:https://www.prnewswire.com/news-releases/artivion-reports-fourth-quarter-and-full-year-2025-financial-results-302686832.html

SOURCE Artivion, Inc.